Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Kyle at 360 Waterloo Dr, Kyle, TX, 78640 offers $2,178/mo rent that, after a $1,385/mo payment, leaves $141/mo cash flow. Total monthly income is $2,178/mo, and annual cash flow is $1,688/yr on $93,815 cash. Return on cash invested measures 21.71% in year one, and rental yield stands at 9.24% at a $283,000 entry. Equity gained on principal adds $1,826/yr while 5% annual appreciation compounds into $78,188 by year five. Five-year ROI records 113.82% and total cumulative return in cash reaches $106,779. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,178/mo property income versus a $1,385/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2015
6,708 sqft lot
$N/A/sqft
$25 monthly HOA
Date | Event | Price |
|---|---|---|
| 2025-08-29 | Listing removed | $285,000 |
| 2025-08-04 | Pending sale | $285,000 |
| 2025-07-27 | Contingent | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-21 | $3734.35 | -1.49% | $290,680 | -5.29% |
| 2023-10-21 | $3790.91 | -45.49% | $306,926 | 7.41% |
| 2022-10-21 | $6954.83 | 16.16% | $285,760 | 22.12% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
